$266,000
NAL Estimated Property Value641 Elm Street, Hurst, TX, 76053
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Oven, Gas Range, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size8,499 sqft
Building Information
Year Built1956
Stories1
Garage Spaces1
Land Information
APN20870-5-5
Lot Number5
SubdivisionHurst Park Subdivision
Land UseResidential
Legal DescriptionHURST PARK SUBDIVISION BLOCK 5 LOT 5
Census Tract113408
Assessed Land Value$60,000
Assessed Improvement Value$198,101
Assessment Year2025
About this property
CUTE HOUSE IN VERY GOOD CONDITIONS, WITH 3 BEDROMS AND ONE AND HALF BATH, WITH HBE ISD, GREAT FLOORPLAN, NETURAL COLORS, LAMINATED WOOD FLOORING, SPACIOUS FORMAL DINNING AREA AND LAUNDRY AREA, GREAT KITCHEN APPLIANCES, COVER PATIO, GOOD SIZE BACKYARD.
Investor Tools
$266,000
Estimated Property Value
$258,929Estimated Mortgage Balance
$7,071Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,596 /month
Positive
Cash Flow Estimate:
$532 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$550/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,272
$258,101
2025
$60,000
$198,101
$258,101
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,272
$258,101
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$263,570
Yes
First
May 12, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$258,929
$7,071
2%
97%
$1,581/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,581/mo
+$346/mo
8.7%
